Tellurian Inc.
TELL
Souhrn
Výkazy
Ukazatele
Profil
Držitelé
Návštěvnost webu
Konkurence
Zprávy společnosti
Profil
Společnost Tellurian Inc. podniká v oblasti zemního plynu po celém světě. Společnost vyvíjí portfolio výroby zemního plynu, prodeje zkapalněného zemního plynu (LNG) a infrastrukturních aktiv, které zahrnuje přibližně 27,6 milionu tun ročně zařízení na vývoz LNG a související plynovod. Vlastní podíly ve výši 11 060 hektarů čistého plynárenského majetku a 78 těžebních studní nacházejících se v Haynesvillově břidlicovém trendu severní Louisiany. Společnost byla založena v roce 2016 a sídlí v Houstonu v Texasu.
Sektor
Energy
Odvětví
Oil & Gas Exploration & Production
Počet zaměstnanců
168
Založení
1988-08-03
Podobné společnosti
$ 36.82
- $ 0.91
$ 37.47
- $ 0.75
$ 18.28
+ $ 0.13
$ 28.26
+ $ 1.18
$ 40.65
- $ 1.53
$ 12.66
+ $ 0.28
$ 8.50
+ $ 0.01
Zahraniční články
Výsledovka
Rozvaha
Peněžní toky
Výsledovka
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue | TTM | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 108.7 | 166.1 | 391.9 | 71.3 | 37.4 | 28.8 | 10.3 | 5.4 | 0.0 | 4.5 | 7.6 | 7.1 | 13.7 | 18.2 | 28.5 | |
| Cost of Revenues | 86.5 | 98.4 | 176.0 | 47.9 | 34.5 | 27.5 | 7.7 | 8.0 | 0.1 | 6.2 | 7.4 | 8.6 | 12.9 | 9.2 | 11.4 | |
| Gross Profit | 22.2 | 67.7 | 215.9 | 23.4 | 3.0 | 1.3 | 2.6 | -2.6 | -0.1 | -1.8 | 0.2 | -1.5 | 0.8 | 8.9 | 17.1 |
| Revenue | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 | 2-2022 | 1-2022 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 0.0 | 25.5 | 40.0 | 43.3 | 32.0 | 50.9 | 102.5 | 81.1 | 61.4 | 146.9 | |
| Cost of Revenues | 1.1 | 34.4 | 27.4 | 23.7 | 25.2 | 22.2 | 21.6 | 12.9 | 5.9 | 139.8 | |
| Gross Profit | -1.1 | -8.9 | 12.6 | 19.6 | 6.8 | 28.7 | 80.9 | 68.2 | 55.5 | 7.1 |
| Operating Income | TTM | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| R&D Expenses | 12.0 | 35.6 | 68.8 | 50.2 | 27.5 | 59.6 | 44.0 | 59.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Selling General & Admin Expenses | 38.4 | 101.9 | 126.4 | 85.9 | 47.3 | 87.5 | 81.8 | 98.9 | 5.2 | 8.6 | 9.1 | 11.8 | 13.1 | 15.9 | 14.0 | |
| Depreciation & Amortization | 73.4 | 98.4 | 44.4 | 17.4 | 17.2 | 20.4 | 1.6 | 0.5 | 0.1 | 1.1 | 1.1 | 1.5 | 1.7 | 2.3 | 4.7 | |
| Total Operating Expenses | 134.4 | 215.7 | 233.1 | 136.1 | 74.8 | 147.1 | 125.8 | 158.4 | 5.3 | 10.2 | 12.6 | 20.1 | 21.1 | 21.1 | 11.9 | |
| Operating Income | -112.8 | -148.7 | -35.3 | -112.7 | 22.9 | -145.9 | -127.7 | -238.6 | -5.3 | -30.3 | -12.3 | -22.5 | 19.8 | -28.2 | 2.5 |
| Operating Income | TTM | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 | 2-2022 | 1-2022 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| R&D Expenses | 0.0 | 0.0 | 2.0 | 10.0 | 11.5 | 12.1 | 20.5 | 12.9 | 17.7 | 17.7 | ||
| Selling General & Admin Expenses | 0.0 | 0.0 | 16.2 | 22.2 | 31.3 | 32.3 | 29.1 | 41.5 | 23.5 | 32.3 | ||
| Depreciation & Amortization | 1.1 | 21.2 | 27.4 | 23.7 | 25.2 | 22.2 | 21.6 | 12.9 | 5.9 | -17.4 | ||
| Total Operating Expenses | 23.8 | 20.3 | 36.3 | 54.0 | 63.7 | 61.8 | 68.9 | 62.8 | 47.1 | 50.0 | ||
| Operating Income | -24.9 | -29.2 | -24.4 | -34.4 | -56.9 | -33.0 | 31.8 | -7.3 | 4.5 | -42.9 |
| Net Income | TTM | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.6 | 0.0 | 0.0 | 0.0 | -0.2 | 0.6 | 0.7 | 0.0 | 0.0 | |
| Interest Expense | 16.5 | 18.0 | 13.9 | 9.4 | -43.4 | -16.4 | 1.6 | 147.9 | 0.0 | 0.1 | -0.2 | 0.6 | 0.7 | 30.2 | 8.1 | |
| Other Expense | -48.7 | -17.5 | -14.5 | -2.0 | -233.6 | -5.9 | -4.3 | -70.3 | 2.0 | -31.3 | 2.5 | -0.1 | 40.1 | -15.1 | -4.1 | |
| IBT | -161.5 | -166.2 | -49.8 | -114.7 | -210.7 | -151.8 | -125.9 | -231.3 | -3.3 | -43.4 | -10.0 | -21.0 | 20.5 | -27.3 | 1.2 | |
| Income Tax Expense | -22.0 | 50.9 | 0.6 | 15.3 | 138.2 | 16.4 | -0.2 | 0.2 | 12.3 | 31.1 | -30.0 | -1.3 | -6.0 | 5.1 | 2.6 | |
| Net Income | -262.9 | -166.2 | -50.4 | -130.1 | -348.9 | -168.1 | -125.7 | -231.5 | -17.6 | -43.0 | 15.5 | -19.8 | 26.5 | -32.4 | -1.4 |
| Net Income | TTM | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 | 2-2022 | 1-2022 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||
| Interest Expense | 2.4 | 4.3 | 5.9 | 4.0 | 4.2 | 4.0 | 0.1 | 6.9 | 4.6 | 2.3 | ||
| Other Expense | -13.6 | -14.8 | 10.7 | -31.0 | -2.7 | 5.5 | -0.7 | -6.9 | -4.6 | -23.7 | ||
| IBT | -38.4 | -44.0 | -13.6 | -65.4 | -59.6 | -27.5 | 31.1 | -14.2 | 0.0 | -66.6 | ||
| Income Tax Expense | 0.0 | 0.0 | -28.4 | 6.4 | 5.6 | 16.4 | 0.6 | 6.9 | 4.6 | 23.7 | ||
| Net Income | -139.8 | -44.0 | -13.6 | -65.4 | -59.6 | -27.5 | 31.1 | -21.2 | -4.6 | -90.3 |
| Per Share Data | TTM | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EPS | $-0.14 | $-0.29 | $-0.10 | $-0.32 | $-1.30 | $-0.77 | $-0.59 | $-1.23 | $-3.06 | $-7.53 | $2.44 | $-3.19 | $3.92 | $-4.95 | $-0.23 | |
| EPS Diluted | $-0.14 | $-0.29 | $-0.10 | $-0.32 | $-1.30 | $-0.77 | $-0.59 | $-1.23 | $-3.06 | $-7.53 | $2.44 | $-3.19 | $3.92 | $-4.95 | $-0.22 | |
| Shares Outstanding | 827.8 | 565.7 | 526.9 | 407.6 | 267.6 | 218.5 | 211.6 | 188.5 | 5.7 | 5.7 | 5.7 | 6.2 | 6.7 | 6.5 | 6.4 | |
| Diluted Shares Outstanding | 827.8 | 565.7 | 526.9 | 407.6 | 267.6 | 218.5 | 211.6 | 188.5 | 5.7 | 5.7 | 5.7 | 6.2 | 6.8 | 6.5 | 6.6 |
| Per Share Data | TTM | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 | 2-2022 | 1-2022 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EPS | $0.00 | $0.00 | $-0.02 | $-0.12 | $-0.11 | $-0.05 | $0.06 | $-0.04 | $-0.01 | $-0.18 | ||
| EPS Diluted | $0.00 | $0.00 | $-0.02 | $-0.12 | $-0.11 | $-0.05 | $0.06 | $-0.04 | $-0.01 | $-0.18 | ||
| Shares Outstanding | 827.8 | 754.2 | 703.7 | 560.0 | 540.4 | 537.7 | 526.9 | 538.5 | 534.5 | 491.3 | ||
| Diluted Shares Outstanding | 827.8 | 754.2 | 703.7 | 560.0 | 540.4 | 537.7 | 526.9 | 538.5 | 534.5 | 491.3 |
| Current Assets | TTM | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 19.2 | 75.8 | 474.2 | 305.5 | 78.3 | 64.6 | 133.7 | 128.3 | 1.7 | 1.1 | 16.4 | 32.5 | 41.2 | 20.4 | 33.6 | |
| Short Term Investments | 0.0 | 5.2 | 0.0 | 0.0 | 0.0 | 5.1 | 0.0 | 0.0 | 0.6 | 4.2 | 11.9 | 0.0 | 0.0 | 0.0 | 0.2 | |
| Total Cash & ST Investments | 19.2 | 75.8 | 474.2 | 305.5 | 78.3 | 69.7 | 133.7 | 128.3 | 2.3 | 5.3 | 28.4 | 32.5 | 41.2 | 20.4 | 33.8 | |
| Accounts Receivable | 22.6 | 25.8 | 76.7 | 9.3 | 4.5 | 6.3 | 2.8 | 2.0 | 0.0 | 0.6 | 0.9 | 0.9 | 1.4 | 4.8 | 4.6 | |
| Inventory | 0.0 | 6.5 | 22.2 | 12.9 | 2.1 | 6.1 | 0.0 | 0.0 | 26.0 | 0.7 | 0.7 | 0.6 | 0.5 | 0.7 | 0.8 | |
| Other Current Assets | 1.9 | 16.0 | 1.2 | 0.1 | 0.0 | 0.1 | 3.9 | 3.5 | 2.1 | 2.1 | 2.1 | 1.4 | 0.0 | 10.8 | 2.4 | |
| Total Current Assets | 43.7 | 117.5 | 574.3 | 327.7 | 84.9 | 82.2 | 140.4 | 133.7 | 30.4 | 8.6 | 32.1 | 35.3 | 43.6 | 37.3 | 41.8 |
| Current Assets | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 | 2-2022 | 1-2022 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 19.2 | 51.8 | 75.8 | 59.3 | 106.7 | 149.8 | 474.2 | 607.5 | 823.5 | 295.7 | |
| Short Term Investments | 0.0 | 0.0 | 5.2 | 0.3 | 0.3 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Total Cash & ST Investments | 19.2 | 51.8 | 75.8 | 59.3 | 106.7 | 149.8 | 474.2 | 607.5 | 823.5 | 295.7 | |
| Accounts Receivable | 22.6 | 18.0 | 25.8 | 23.7 | 15.7 | 39.0 | 76.7 | 62.6 | 32.0 | 14.7 | |
| Inventory | 0.0 | 0.0 | 6.5 | 6.9 | 11.6 | 22.7 | 22.2 | 31.4 | 22.2 | 25.3 | |
| Other Current Assets | 1.9 | 3.9 | 16.0 | 13.1 | 17.7 | 23.9 | 1.2 | 0.1 | 0.0 | 0.1 | |
| Total Current Assets | 43.7 | 73.7 | 117.5 | 96.1 | 140.1 | 212.7 | 574.3 | 701.6 | 877.7 | 335.8 |
| Long-Term Assets | TTM | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Property, Plant & Equipment | 799.2 | 1,149.1 | 802.4 | 160.7 | 73.1 | 168.9 | 130.6 | 115.9 | 0.5 | 37.1 | 48.0 | 37.2 | 40.4 | 29.2 | 25.9 | |
| Goodwill | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 0.5 | 1.2 | 2.2 | 2.2 | 4.7 | 4.7 | |
| Intangible Assets | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Long-Term Investments | 94.6 | 6.1 | 6.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | 0.0 | |
| Other Long-Term Assets | 2.2 | 51.3 | 43.9 | 133.4 | 135.0 | 131.2 | 137.5 | 27.3 | 0.2 | 0.5 | 0.2 | 0.4 | 0.2 | 0.2 | 13.1 | |
| Total Long-Term Assets | 896.0 | 1,206.5 | 852.4 | 294.1 | 208.1 | 300.1 | 268.1 | 143.1 | 1.1 | 38.1 | 49.3 | 47.0 | 49.0 | 34.3 | 48.9 | |
| Total Assets | 939.7 | 1,324.0 | 1,426.7 | 621.8 | 293.0 | 382.3 | 408.5 | 276.8 | 31.6 | 46.7 | 81.4 | 82.3 | 92.6 | 71.6 | 90.7 |
| Long-Term Assets | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 | 2-2022 | 1-2022 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Property, Plant & Equipment | 799.2 | 1,136.1 | 1,149.1 | 1,112.3 | 1,063.4 | 983.7 | 802.4 | 684.8 | 422.0 | 364.6 | |
| Goodwill | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Intangible Assets | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 14.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Long-Term Investments | 94.6 | 54.7 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 11.1 | 6.1 | 6.1 | |
| Other Long-Term Assets | 2.2 | 2.2 | 51.3 | 51.3 | 50.7 | 27.0 | 43.9 | 32.8 | 35.1 | 25.8 | |
| Total Long-Term Assets | 896.0 | 1,193.0 | 1,206.5 | 1,169.7 | 1,120.1 | 1,054.4 | 852.4 | 728.7 | 463.2 | 396.4 | |
| Total Assets | 939.7 | 1,266.7 | 1,324.0 | 1,265.8 | 1,260.3 | 1,267.1 | 1,426.7 | 1,430.3 | 1,340.9 | 732.2 |
| Current Liabilities | TTM | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 55.1 | 55.5 | 4.8 | 2.9 | 24.5 | 21.0 | 11.6 | 0.0 | 0.8 | 2.5 | 3.6 | 1.9 | 3.7 | 3.9 | 2.4 | |
| Short-Term Debt | 52.0 | 4.7 | 166.4 | 2.3 | 74.8 | 82.3 | 0.0 | 0.0 | 0.8 | 0.0 | 0.0 | 0.4 | 0.5 | 0.6 | 0.9 | |
| Other Current Liabilities | 52.8 | 117.5 | 126.3 | 3.1 | 5.3 | 2.7 | 41.2 | 52.3 | 10.6 | 2.1 | 2.9 | 3.4 | 3.3 | 2.1 | 0.2 | |
| Current Liabilities | 160.5 | 179.2 | 297.5 | 88.8 | 119.3 | 132.6 | 52.8 | 52.3 | 15.0 | 4.7 | 6.5 | 5.8 | 7.5 | 6.5 | 6.1 |
| Current Liabilities | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 | 2-2022 | 1-2022 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 55.1 | 55.3 | 55.5 | 36.1 | 50.0 | 9.9 | 4.8 | 17.4 | 5.1 | 7.8 | |
| Short-Term Debt | 52.0 | 29.8 | 4.7 | 4.6 | 4.3 | 3.7 | 166.4 | 166.0 | 165.5 | 2.5 | |
| Other Current Liabilities | 52.8 | 72.6 | 117.5 | 114.1 | 78.6 | 82.8 | 126.3 | 147.2 | 67.4 | 74.0 | |
| Current Liabilities | 160.5 | 159.5 | 179.2 | 156.0 | 133.8 | 97.4 | 297.5 | 330.6 | 237.9 | 84.3 |
| Long-Term Liabilities | TTM | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Long-Term Debt | 87.0 | 493.6 | 432.2 | 53.7 | 38.3 | 58.1 | 57.0 | 0.0 | 0.0 | 5.5 | 0.0 | 0.0 | 0.4 | 0.9 | 0.2 | |
| Capital Leases | 129.7 | 126.2 | 52.8 | 2.3 | 2.0 | 3.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Def. Tax Liability | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.2 | |
| Total Liabilities | 384.9 | 699.1 | 754.1 | 203.5 | 183.9 | 216.0 | 110.6 | 52.9 | 15.0 | 12.9 | 11.0 | 16.3 | 19.7 | 19.0 | 16.9 |
| Long-Term Liabilities | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 | 2-2022 | 1-2022 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Long-Term Debt | 216.7 | 447.2 | 493.6 | 505.8 | 518.2 | 516.4 | 432.2 | 431.6 | 431.1 | 54.9 | |
| Capital Leases | 129.7 | 131.0 | 126.2 | 126.3 | 126.2 | 125.8 | 52.8 | 52.7 | 52.6 | 2.5 | |
| Def. Tax Liability | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Total Liabilities | 384.9 | 621.2 | 699.1 | 695.6 | 660.9 | 621.6 | 754.1 | 789.7 | 687.2 | 207.6 |
| Total Common Equity | TTM | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Common Stock | 8.8 | 6.9 | 5.5 | 4.8 | 3.3 | 2.2 | 2.2 | 2.0 | 0.1 | 0.1 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | |
| Retained Earnings | -1,330.8 | -1,147.0 | -980.9 | -931.1 | -816.3 | -605.6 | -453.9 | -328.1 | -96.2 | -81.0 | -36.3 | -50.1 | -29.6 | -56.1 | -23.6 | |
| Comprehensive Income | -0.1 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | -1.9 | 0.0 | 4.9 | 5.3 | -2.0 | 10.5 | 11.2 | 12.5 | 3.1 | |
| Total Common Equity | 554.8 | 624.9 | 672.5 | 418.3 | 109.1 | 166.3 | 297.9 | 223.9 | 16.5 | 33.8 | 70.5 | 65.9 | 72.9 | 50.5 | 71.9 |
| Total Common Equity | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 | 2-2022 | 1-2022 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Common Stock | 8.8 | 7.8 | 6.9 | 5.8 | 5.6 | 5.5 | 5.5 | 5.5 | 5.5 | 5.2 | |
| Retained Earnings | -1,330.8 | -1,191.1 | -1,147.0 | -1,133.4 | -1,068.0 | -1,008.4 | -980.9 | -1,011.9 | -997.7 | -997.7 | |
| Comprehensive Income | -0.1 | -0.1 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Total Common Equity | 554.8 | 645.5 | 624.9 | 570.2 | 599.4 | 645.5 | 672.5 | 640.6 | 653.7 | 524.7 |
| Other | TTM | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 268.8 | 487.6 | 598.6 | 56.0 | 113.0 | 140.4 | 57.0 | 0.0 | 0.8 | 5.5 | 0.0 | 0.4 | 0.9 | 1.4 | 1.2 | |
| Book Value | 554.8 | 624.9 | 672.5 | 418.3 | 109.1 | 166.3 | 297.9 | 223.9 | 16.5 | 33.8 | 70.5 | 65.9 | 72.9 | 52.5 | 73.8 |
| Other | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 | 2-2022 | 1-2022 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Book Value | 554.8 | 645.5 | 624.9 | 570.2 | 599.4 | 645.5 | 672.5 | 640.6 | 653.7 | 524.7 |
| Cash Flow From Operating Activities | TTM | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | -161.5 | -166.2 | -49.8 | -114.7 | -210.7 | -151.8 | -125.7 | -231.5 | -3.3 | -43.4 | 15.5 | -19.8 | 26.5 | -32.4 | -1.5 | |
| Depreciation & Amortization | 144.4 | 98.4 | 44.4 | 11.5 | 17.2 | 20.4 | 1.6 | 0.5 | 0.1 | 1.1 | 1.1 | 1.5 | 1.7 | 2.3 | 4.7 | |
| Stock-Based Compensation | 0.7 | 1.5 | 4.3 | 6.2 | 3.3 | 5.1 | 5.1 | 42.4 | 0.7 | 0.9 | 2.0 | 0.8 | 1.6 | 1.7 | 6.6 | |
| Change Working Capital | -32.9 | 20.9 | -16.0 | 41.0 | -1.6 | 11.2 | 10.5 | 7.4 | 2.1 | 0.3 | 0.9 | -2.9 | 2.9 | 2.6 | -1.5 | |
| Change In Accounts Receivable | -8.0 | 50.9 | -67.5 | -4.8 | 0.5 | -3.5 | -1.0 | -0.4 | 0.0 | 0.5 | 0.1 | 0.4 | 3.0 | 0.6 | 2.7 | |
| Change In Accounts Payable | -32.5 | -18.0 | 2.0 | -6.4 | -0.2 | 0.0 | 23.3 | 11.3 | 1.7 | -0.1 | 1.7 | -3.3 | -0.1 | 614.0 | -1,689.1 | |
| Change In Inventories | -12.1 | 0.0 | 0.0 | 53.3 | 0.1 | 0.0 | -0.4 | -1.2 | -1.7 | -0.1 | -0.2 | 0.0 | 0.1 | 0.1 | 0.6 | |
| Other Non-cash Items | 118.7 | 10.1 | -5.4 | 6.0 | 139.0 | 22.5 | 6.3 | -2.2 | -3.7 | -1.7 | -1.4 | 3.5 | -37.2 | 16.0 | -6.0 | |
| Cash from Operations | -70.4 | -11.2 | -22.5 | -61.6 | -70.0 | -113.0 | -103.8 | -109.2 | -4.3 | -8.6 | -11.7 | -18.0 | -10.4 | -4.5 | 3.2 |
| Cash Flow From Operating Activities | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 | 2-2022 | 1-2022 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | -38.4 | -44.0 | -13.6 | -65.4 | -59.6 | -27.5 | 31.1 | -14.2 | 0.0 | -66.6 | |
| Depreciation & Amortization | 1.1 | 21.2 | 98.4 | 23.7 | 25.2 | 22.2 | 0.0 | 0.0 | 5.9 | 4.0 | |
| Stock-Based Compensation | 0.5 | -0.4 | 0.2 | 1.0 | 5.2 | 2.0 | 0.9 | 1.1 | 1.0 | 1.3 | |
| Change Working Capital | -15.9 | -0.3 | -11.2 | -5.5 | 48.0 | -10.3 | 10.8 | 16.9 | -1.8 | -41.9 | |
| Change In Accounts Receivable | -5.8 | 7.8 | -2.1 | -8.0 | 23.3 | 37.7 | -14.1 | -30.6 | -17.3 | -5.4 | |
| Change In Accounts Payable | -4.9 | 18.8 | -33.5 | -12.9 | 23.4 | 5.1 | -12.6 | 12.3 | -2.9 | 5.1 | |
| Change In Inventories | 0.0 | 0.0 | -12.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Non-cash Items | 31.4 | 30.3 | 4.9 | 52.0 | 37.2 | 27.2 | 0.3 | 14.0 | -0.1 | 24.6 | |
| Cash from Operations | 0.0 | 0.0 | -8.5 | -18.8 | 26.2 | -10.2 | 43.2 | 17.8 | -0.9 | -82.6 |
| Cash Flow From Investing Activities | TTM | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Capital Expenditure | -162.7 | -317.5 | -377.1 | -42.7 | -1.3 | -48.1 | -11.9 | -91.2 | 0.0 | -9.1 | -20.9 | -2.9 | -9.6 | -4.9 | -6.9 | |
| Acquisitions | 249.4 | 0.0 | -6.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 18.6 | 0.0 | 10.1 | 0.0 | -20.7 | |
| Investments | -18.0 | -18.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -5.7 | -7.0 | -13.5 | |
| Sales of Investment | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.6 | 2.6 | 0.0 | 0.0 | 0.0 | 5.7 | 7.0 | 17.3 | |
| Other Investing Activities | 19.1 | -21.7 | -182.4 | -15.2 | 0.0 | -17.9 | -9.8 | -9.0 | 2.3 | -0.3 | -1.4 | 0.0 | 35.1 | -8.5 | 7.2 | |
| Cash from Investing | 86.4 | -335.5 | -565.6 | -57.9 | -1.3 | -65.9 | -21.7 | -95.6 | 4.9 | -9.3 | -3.8 | -2.9 | 35.6 | -13.5 | -16.7 |
| Cash Flow From Investing Activities | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 | 2-2022 | 1-2022 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capital Expenditure | -23.7 | -32.8 | -40.1 | -66.1 | -144.3 | -67.0 | -121.1 | -172.0 | -15.1 | -68.9 | |
| Acquisitions | 249.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.0 | -5.0 | 0.0 | -6.1 | |
| Investments | 0.0 | 0.0 | -18.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Sales of Investment | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Investing Activities | 0.0 | 0.0 | 18.0 | 1.4 | 62.5 | -80.5 | -63.3 | -50.3 | -68.7 | 0.0 | |
| Cash from Investing | 0.0 | 0.0 | -40.1 | -66.1 | -81.9 | -147.5 | -179.4 | -227.4 | -83.8 | -75.0 |
| Cash Flow From Financing Activities | TTM | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt Repaid | -406.0 | -166.7 | -0.1 | -121.7 | -61.9 | -2.2 | 0.0 | 0.0 | -0.2 | -4.5 | -1.4 | -2.5 | -6.6 | -4.6 | -0.8 | |
| Debt Issued | 165.0 | 55.6 | 542.8 | 64.6 | 34.5 | 85.6 | 57.0 | -0.8 | -4.5 | 10.0 | 1.0 | 2.0 | 6.1 | 4.9 | 2.0 | |
| Issuance of Common Stock | 169.3 | 115.6 | 309.0 | 421.8 | 103.7 | 0.0 | 133.8 | 318.2 | 0.0 | 0.1 | 0.2 | 23.0 | 0.0 | 0.0 | 10.0 | |
| Repurchase of Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.6 | 0.0 | -9.3 | 0.0 | 0.0 | 0.0 | |
| Dividends Paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.9 | -0.4 | -23.0 | 0.0 | 0.0 | 0.0 | |
| Other Financing Activities | 161.6 | -5.3 | 480.4 | 44.8 | 42.7 | 66.1 | 47.0 | -6.5 | 0.6 | 9.0 | 1.0 | 24.2 | 2.6 | 5.1 | 0.6 | |
| Cash from Financing | -75.0 | -56.4 | 789.3 | 345.0 | 84.5 | 63.8 | 180.8 | 311.7 | 0.4 | 3.2 | -0.7 | 12.4 | -3.9 | 0.6 | 9.7 |
| Cash Flow From Financing Activities | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 | 2-2022 | 1-2022 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt Repaid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -166.7 | -0.1 | 0.0 | 0.0 | 0.0 | |
| Debt Issued | -208.2 | -10.6 | -11.1 | -11.1 | 1.1 | 76.7 | 1.2 | 1.0 | 539.2 | 1.4 | |
| Issuance of Common Stock | 0.0 | 0.0 | 68.0 | 34.5 | 13.2 | 0.0 | 0.0 | 0.0 | 132.0 | 177.0 | |
| Repurchase of Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Dividends Paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Financing Activities | 0.0 | 0.0 | 65.1 | -1.8 | -0.6 | -0.1 | 0.1 | 3.0 | 481.6 | -4.2 | |
| Cash from Financing | 0.0 | 0.0 | 65.1 | 32.7 | 12.6 | -166.8 | 0.0 | 3.0 | 613.6 | 172.8 |
| Cash position | TTM | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Change in Cash | -96.9 | -403.1 | 201.2 | 225.5 | 13.3 | -115.1 | 55.3 | 106.9 | 0.9 | -15.4 | -16.0 | -8.7 | 20.8 | -13.2 | -1.1 | |
| Closing Cash Balance | 19.2 | 105.4 | 508.5 | 307.3 | 81.7 | 68.5 | 183.6 | 128.3 | 1.7 | 1.1 | 16.4 | 32.5 | 41.2 | 20.4 | 33.6 |
| Cash position | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 | 2-2022 | 1-2022 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Change in Cash | -32.7 | -28.7 | 16.5 | -52.1 | -43.1 | -324.4 | -136.3 | -206.6 | 528.9 | 15.2 | |
| Closing Cash Balance | 19.2 | 51.8 | 105.4 | 88.9 | 141.0 | 184.0 | 508.5 | 644.8 | 851.4 | 322.5 |
| Free Cash Flow | TTM | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Free Cash Flow | -233.1 | -328.7 | -399.6 | -104.2 | -71.3 | -161.1 | -115.6 | -200.4 | -4.3 | -17.7 | -32.6 | -21.0 | -20.0 | -9.4 | -3.7 | |
| Real Free Cash Flow | -233.8 | -330.2 | -403.9 | -110.4 | -74.5 | -166.2 | -120.7 | -242.9 | -5.0 | -18.6 | -34.6 | -21.8 | -21.6 | -11.1 | -10.3 |
| Free Cash Flow | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 | 2-2022 | 1-2022 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Free Cash Flow | -58.4 | -41.3 | -48.6 | -84.8 | -118.1 | -77.2 | -77.9 | -154.3 | -16.0 | -151.4 | |
| Real Free Cash Flow | -58.8 | -40.9 | -48.8 | -85.8 | -123.3 | -79.1 | -78.8 | -155.4 | -17.0 | -152.8 |
Nacenění
Finance
Efektivita
Marže
Dividenda
Ostatní
Nacenění
| Ukazatel | Aktuální | Historické | Konkurence |
|---|---|---|---|
| P/E | -3.1 | -9.2 | 1624.3 |
| P/S | 7.6 | 47.6 | 194.9 |
| P/B | 1.5 | 5 | 130.8 |
| P/FCF | -3.5 | -8.4 | 2445.2 |
| Market cap | $0.9 | $0.6 |
P/E (Price to Earnings Ratio) – Poměr ceny akcie k zisku za posledních 12 měsíců. Říká, kolik korun investor zaplatí za 1 korunu zisku. Např.: P/E = 15 znamená, že pokud akcie stojí 15 Kč, firma vydělala 1 Kč za poslední rok.
Finance
| Ukazatel | Aktuální | Historické | Srovnání |
|---|---|---|---|
| Debt to Assets | 28.6 % | 13.2 % | 0 % |
| Debt to Income | -102.2 % | -95.1 % | 0 % |
| Debt to Free cash flow | -114.7 % | -10460 % | 0 % |
| Interest expense percentage | -14.7 % | -8.2 % | 151.4 % |
| Current ratio | 0.3 | 3.2 | 0 |
Efektivita
| Ukazatel | Aktuální | Historické | Srovnání |
|---|---|---|---|
| ROE | -47.4 % | -79.3 % | 0 % |
| ROA | -28 % | -40.8 % | 0 % |
| CapEx to Revenue | 149.7 % | 161.3 % | 0 % |
| RaD to Revenue | 11.1 % | 86.1 % | 0 % |
| ROEM | 646,892.9 | 415658.3 |
Marže
| Ukazatel | Aktuální | Historické | Srovnání |
|---|---|---|---|
| Gross margin | 20.4 % | 7.7 % | 58.8 % |
| Operating margin | -103.8 % | -397.9 % | 22.4 % |
| Net margin | -241.9 % | -463.6 % | 20.7 % |
Dividenda
| Ukazatel | Aktuální | Historické | Srovnání |
|---|---|---|---|
| Dividend yield | 0 % | 0 % | 0 % |
| Dividend payout percentage | 0 % | -3.8 % | 0 % |
Dividend yield (Dividendový výnos) ukazuje aktuální procentuální výnos z dividend vůči ceně akcie.
Ostatní
| Ukazatel | Aktuální | Historické |
|---|---|---|
| Shares outstanding | 827.8 mil | 195.9 mil |
| Employee count | 0.2 tis | 0.1 tis |
Placený obsah
Pro přístup na tuto stránku budete potřebovat placené členství.
Vyzkoušejte placený obsah na akciích: Apple Inc. nebo CEZ, a. s.
Placený obsah
Pro přístup na tuto stránku budete potřebovat placené členství.
Vyzkoušejte placený obsah na akciích: Apple Inc. nebo CEZ, a. s.
Placený obsah
Pro přístup na tuto stránku budete potřebovat placené členství.
Vyzkoušejte placený obsah na akciích: Apple Inc. nebo CEZ, a. s.
Placený obsah
Pro přístup na tuto stránku budete potřebovat placené členství.
Vyzkoušejte placený obsah na akciích: Apple Inc. nebo CEZ, a. s.
Placený obsah
Pro přístup na tuto stránku budete potřebovat placené členství.
Vyzkoušejte placený obsah na akciích: Apple Inc. nebo CEZ, a. s.
